3 bd · 1.5 ba ·
952 sqft ·
Built 1921
· SingleFamily
· Active
· 247 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,427/mo
Mortgage (P&I)
−$357
Tax + insurance
−$248
HOA
−$0
Vac / Maint / Mgmt
−$300
Net cashflow
$522/mo
Annual
$6,268/yr
Cap rate
15.51%
Cash-on-cash
32.92%
DSCR
2.46
1% rule
2.10%
Cash to close
$19,040
Investor read
This is a 3-bed/1.5-bath single-family listed at $68k.
At list price, monthly cash flow is $522 ($6k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $68k).
It's been on market 247 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $470 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 92/100 on livability (#8 in PA, #32 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
North Hills SD (suburban): math 48% / reading 72% proficiency, ranked #70 of 539 in PA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
Watch-outs: property tax is 3.9% of price; built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising (+2.7%/yr); 41 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,996 units permitted in Allegheny County in 2024 (1,588 in 5+ unit buildings).
7 sale attempts since 27y ago; this cycle's ask has dropped $19k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
At projected returns (-3.0% appreciation + 2.7% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.
Cap rate 15.5% vs local median 3.8% in West View — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Questions for listing agent
It's been on market 247 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Built in 1921 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
CashFlowRE · CFR-CC0YM906BE11PB
· Data 2 days agocashflowre.app · 2026-05-29